CureVac N.V.

NASDAQ

CVAC

Stock

Yield per half year: +55.99%
Dividend yield: 0%
Sector: Healthcare

Reporting CureVac N.V.

Capitalization

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд €			12.54	13.35	2.62	1.79		1.99	7.58	-38.53
Выручка, млрд €	0.0129	0.0174	0.0489	0.103	0.0674	0.0538	0.5352	0.5352	0.1617	61.38
Чистая прибыль, млрд €	-0.0712	-0.0999	-0.1291	-0.4117	-0.249	-0.2602	0.1622	0.1622	-0.1776	-204.67
EV, млрд €	-0.0234	0.053	12.21	5.3	0.5679	0.4569	0.2954	0.2954	3.77	-52.50
EBIT, млрд €	-0.0709	-0.0995	-0.1234	-0.4224	-0.2355	-0.2575	0.1909	0.1909	-0.1696	-209.12
EBITDA, млрд €	-0.0671	-0.0915	-0.1098	-0.3865	-0.2094	-0.2341	0.2097	0.2097	-0.1460	-213.81
OIBDA, млрд €			-0.118	-0.387	-0.2098	-0.2481	0.2252	0.2252	-0.1475	-213.80
Баланс стоимость, млрд €	0.0321	-0.0428	0.7113	0.6885	0.5333	0.5169	0.6966	0.6966	0.6293	-0.42
FCF, млрд €	-0.0888	-0.0992	0.4751	-0.861	-0.3794	-0.3231	0.0834	0.0834	-0.2010	-29.39
Операционный денежный поток, млрд €	-0.0741	-0.087	0.5224	-0.7331	-0.2862	-0.2679	0.1019	0.1019	-0.1326	-27.88
Операционная прибыль, млрд €	-0.0728	-0.0995	-0.124	-0.4123	-0.2495	-0.2742	0.1777	0.1777	-0.1765	-207.46
Операционные расходы, млрд €	0.068	0.0889	0.1587	0.2771	0.1343	0.2036	0.2517	0.2517	0.2051	9.66
CAPEX, млрд €	0.0147	0.0122	0.0474	0.1279	0.0932	0.0552	0.0184	0.0184	0.0684	-17.24

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд €	10.87	7.26	3.6	3.05	2.15	1.4	1.7	2	1.98	1.21						1.66	-2.87
Выручка, млрд €						0.0117	0.0117	0.0076	0.0165	0.0226	0.0124	0.0144	0.4939	0.0145	0.0145	0.1099	3.18
Чистая прибыль, млрд €						-0.1288	-0.1288	-0.0674	-0.0487	-0.0867	-0.0706	-0.0725	0.338	-0.0328	-0.0328	0.0259	-14.21
EV, млрд €				2.08	1.12	0.6554	0.7587	1.74	1.14		0.3489	0.5764	0.1333		0.1627	0.4723	-32.25
EBIT, млрд €				-0.0603	-0.0524	-0.1215	-0.1215	-0.0658	-0.045		-0.0774	-0.0711	0.3707		-0.0392	0.0276	-2.72
EBITDA, млрд €				-0.0494	-0.0404	-0.1264	-0.1264	-0.0601	-0.0387		-0.0722	-0.066	0.3752		-0.0349	0.0327	-2.05
OIBDA, млрд €											-0.075	-0.067	0.4056		-0.0459	0.0544	-11.55
Баланс стоимость, млрд €						0.5333	0.5333	0.649	0.6023	0.5169	0.4469	0.3765	0.7247	0.6966	0.6966	0.5883	9.28
FCF, млрд €						-0.0697	-0.0697	-0.0783	-0.074	-0.058	-0.1016	-0.0963	0.3508	-0.0691	-0.0691	0.0029	-7.42
Операционный денежный поток, млрд €						-0.0491	-0.0491	-0.0641	-0.0606	-0.0436	-0.0966	-0.0891	0.3541	-0.0666	-0.0666	0.0070	-7.17
Операционная прибыль, млрд €						-0.1215	-0.1215	-0.0718	-0.054	-0.0891	-0.0733	-0.0736	0.3684	-0.041	-0.0438	0.0273	-9.79
Операционные расходы, млрд €						0.0537	0.0537	0.0537	0.0467	0.1117	0.0449	0.0473	0.1036	0.0555	0.0567	0.0616	4.78
CAPEX, млрд €						0.0207	0.0207	0.0142	0.0134	0.0144	0.0051	0.0075	0.0033	0.0026	0.0026	0.0042	-12.61

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд €	0.0214	0.0307	1.32	0.8115	0.4958	0.4025	0.4817	0.4817	0.7023	-18.26
Short Term Investments €	0.0393	0.0015	0.0026	0.0046	0.0045	0.0027	0.0036	0.0036	0.0036	6.72
Total Receivables €	0.0069	0.0177	0.0018	0.0185	0.009	0.0395	0.0329	0.0329	0.0203	78.81
Total Current Assets €	0.0731	0.0572	1.39	0.94	0.584	0.4784	0.5264	0.5264	0.7838	-17.65
Чистые активы, млрд €	0.0405	0.0617	0.1006	0.2004	0.6383	0.6383		0.6436	0.3279	59.57
Активы, млрд €	0.1257	0.1306	1.51	1.16	0.8605	0.7882	0.8028	0.8028	1.02	-11.87
Short Term Debt €	0.000217	0.002	0.0032	0.0035	0.005	0.005	0.0053	0.0053	0.0044	10.62
Long Term Debt €		0.065							0.0650	0.00
Задолженность, млрд €	0.0936	0.1734	0.8	0.4698	0.3272	0.2713	0.1062	0.1062	0.3949	-33.23
Чистый долг, млрд €	-0.0214	0.0485	-1.29	-0.7826	-0.4537	-0.3606	-0.4428	-0.4428	-0.6659	-19.25
Долг, млрд €		0.067	0.0329	0.0316	0.0421	0.0418	0.039	0.039	0.0375	3.46
Interest income €	0.002	0.000833	0.0021	0.0101	0.004	0.0129			0.0060	72.98
Расходы на обслуживание долга €	0.000275	0.0015	0.0221	0.0103	0.0037	0.0025		0.0025	0.0080	10.76
Чист. проц. доходы, млрд €	0.0017	-0.000627	-0.02	-0.000235	0.000302	0.0055		0.0145	-0.0030	-254.39
Goodwill €					0.0125	0.0125			0.0125	0.00
Амортизация, млрд €	0.0038	0.008	0.0136	0.0359	0.0262	0.0234	0.0188	0.0188	0.0236	6.69
Себестоимость, млрд €	0.0177	0.028	0.0142	0.2382	0.184	0.1244	0.1058	0.1058	0.1333	49.43
Товарно материальные запасы €	0.003	0.0062	0.0145	0.0562	0.024	0.0248	0.000541	0.000541	0.0240	-48.20

	2019Q4	2020Q1	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд €											0.4958	0.4958	0.5379	0.4641	0.4025	0.3002	0.2025	0.5509	0.4817	0.4817	0.4034	9.92
Short Term Investments €											0.0045	0.0045	0.0054	0.0035	0.0027	0.0038	0.0037	0.0041	0.0036	0.0036	0.0038	-1.08
Total Receivables €											0.0394	0.0394	0.0159	0.0106	0.0143	0.0381	0.0241	0.0208	0.0141	0.0329	0.0260	-2.89
Total Current Assets €											0.584	0.584	0.6032	0.5368	0.4784	0.3779	0.2516	0.5847	0.5264	0.5264	0.4534	6.85
Чистые активы, млрд €			0.1006	0.1681	0.1681	0.6953	0.2004	0.2213	0.235	0.2515	0.6383			0.2722							0.3237	4.23
Активы, млрд €											0.8605	0.8605	0.8995	0.8426	0.7882	0.6904	0.5568	0.8542	0.8028	0.8028	0.7414	3.06
Short Term Debt €									0.0043	0.0047	0.005	0.005	0.0052	0.0055		0.0051	0.0051	0.0052		0.0053	0.0052	-0.74
Long Term Debt €	0.065	0.0671				0.0275															0.0532	-24.93
Задолженность, млрд €											0.3272	0.3272	0.2504	0.2403	0.2713	0.2435	0.1803	0.1295	0.1062	0.1062	0.1531	-15.29
Чистый долг, млрд €									-0.5334	-0.4996	-0.4537	-0.4537	-0.4974	-0.422		-0.2595	-0.1635	-0.5107		-0.4428	-0.3597	0.97
Долг, млрд €									0.0439	0.0451	0.046	0.0455	0.0405	0.0421		0.0406	0.039	0.0401		0.039	0.0402	-1.52
Interest income €						0.0015	0.0013	0.002	0.0033	0.0053	0.0066	0.0039	0.0062	0.0094	0.0028						0.0058	-15.76
Расходы на обслуживание долга €											0.00063	0.00063	0.0018	0.0041	0.0043	0.00034	0.000155	0.000141	0.000636	0.000636	0.0004	13.34
Чист. проц. доходы, млрд €								0.0001	0.0027	0.0047	-0.0072	0.0029	0.0044	0.0054	0.0015	0.0042	0.0028				0.0037	-8.64
Goodwill €									0.0000	0.0000	0.0125	0.0125	0	0.0000	0.0125						0.0125	0.00
Амортизация, млрд €									0.0109	0.012	-0.0049	-0.0049	0.0056	0.0063		0.0051	0.0051	0.0045		0.0043	0.0051	-7.35
Себестоимость, млрд €											0.08	0.08	0.0259	0.0243	0.0536	0.0417	0.0407	0.0219	0.0015	0.0015	0.0215	-48.57
Товарно материальные запасы €											0.024	0.024	0.0222	0.0233	0.0248	0.0262	0.000457	0.00047	0.000541	0.000541	0.0056	-53.98

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.4425	-0.6203	-0.91	-2.42	-1.32	-1.18	0.72		0.72	-1.0220	-195.42
Цена акции ао			81.07	34.31	6.03	4.21	3.41	5.6	5.6	10.71	-30.41
Число акций ао, млн	191.73	175.97	180.46	180.46	189.07	220.83	225.27		225.27	199.22	4.54
FCF/акцию	-0.5048	-0.5637	2.63	-4.77	-2.01	-1.46	0.3703		0.3703	-1.0479	-32.44

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						-0.66	-0.27	-0.3011	-0.2174	-0.3869	-0.3146	-0.3234	1.51	-0.146	-0.1457		0.1161	-14.27
Цена акции ао			19.97	16.54	11.66	7.39	8.72	8.94	8.83	5.42					2.91	5.6	6.34	-8.93
Число акций ао, млн	180.46	180.46	180.46	184.09	184.09	189.07	195	223.88	223.91	223.99							211.17	3.45
FCF/акцию						-0.3689	-0.3577	-0.3498	-0.3305	-0.259	-0.4532	-0.4291	1.56	-0.3082	-0.3075		0.0124	-7.46

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-222.05	233.34	-18.15	-59.8	-40.77	-49.55	26.73		26.73	17.60	-28.3080	-208.05
ROA, %	-56.69	-76.46	-8.54	-35.55	-24.67	-31.56	20.39		20.39	5.71	-15.9860	-219.01
ROIC, %	-225.75		-27.2	-56.41					-43.24	17.65	-103.1200	-37.01
ROS, %	-553.5	-573.46	-263.96	-399.76	-369.37	-483.96	30.3	30.3	30.3	13.36	-238.4980	-159.69
ROCE, %	-220.85	232.46	-17.35	-61.35	-33.45	-42.78	26.13	27.4	27.4	9.73	-16.8100	-185.11
Ebit margin, %		-571.3	-252.37	-410.1	-349.37	-478.95	35.67	35.67	35.67		-233.4160	-161.36
Рентаб EBITDA, %	-521.13	-525.38	-224.54	-375.27	-310.57	-435.45	39.18	39.18	39.18	26.54	-208.5860	-163.64
Чистая рентаб, %	-553.5	-573.46	-263.96	-399.76	-369.37	-483.96	30.3		30.3	13.36	-297.3500	-164.86
Operation Margin, %	-565.8	-571.3	-253.58	-400.29	-370	-510.08	33.2	33.2	33.2	16.64	-242.7940	-160.78
Чистая процентная маржа, %	-553.5	-573.46	-264.21	-399.76					-266.86	24.17	-447.7325	-7.81
Доходность FCF, %			3.79	-6.45	-14.49	-17.72					-8.7175	-247.05

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %						-24.15	-24.15	-11.59	-8.36	-15.01	-12.02	-13.96	67.48	-6.08	-5.53		17.60	5.98	-14.38
ROA, %						-14.97	-14.97	-7.66	-5.59	-10.63	-9.54	-11.63	47.91	-3.95	-4.08		5.71	3.74	-15.62
ROS, %							-1101.75	-889.48	-295.34	-383.98	-570.22	-502.51	68.44	-226.42	-226.42	30.3	13.36	-171.3220	-157.02
ROCE, %					-8.38	-22.79	-22.79	-9.1	-6.32		-12.09	-12.56	63.61		-5.88	27.4	9.73	12.10	-217.78
Ebit margin, %								-867.92	-272.78		-625.15	-492.44	75.06		-270.9	35.67		-255.5520	-156.40
Рентаб EBITDA, %					-360.38	-1081.2	-1081.2	-793.56	-234.67		-583.7	-456.93	75.97		-241.16	39.18	26.54	-233.3280	-158.26
Чистая рентаб, %						-1101.75	-1101.75	-889.48	-295.34	-383.98	-570.22	-502.51	68.44	-226.42	-226.42		13.36	-291.4260	-16.87
Operation Margin, %							-1039.52	-947.37	-327.83	-394.86	-592.56	-509.98	74.59	-283.28	-302.43	33.2	16.64	-197.5800	-157.91
Доходность FCF, %	-2.71	-3	-6.04	-3.03	-2.97	-4.99	-4.1	-3.91	-3.74	-4.78								-4.3040	-0.86

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-97.15	-32.43	-10.51	-7.01	4.55		4.55	64.96	-28.5100	-154.21
P/BV			17.63	19.4	1.92	1.58	1.06		1.06	8.15	8.32	-43.01
P/S			256.44	129.65	15.15	15.21	1.38		1.38	7.50	83.57	-64.83
P/FCF			26.4	-15.51	-6.9	-5.64	-6.29	23.86	23.86	8.97	-2.0960	-209.00
E/P			-0.0103	-0.0308	-0.0951	-0.1427	-0.1281	0.0815	0.0815	0.03	-0.0630	-221.48
EV/EBIT		-0.4871	-63.53	-11.48	-2.41	-1.77	1.55	1.55	1.55		-2.5120	-167.00
EV/EBITDA	0.3187	-0.5297	-101.77	-12.55	-2.71	-1.95	1.41		1.41	51.61	-23.5140	-142.49
EV/S		2.78	160.33	47.08	8.42	8.5	0.552	0.552	0.552	7.82	13.02	-58.90
EV/FCF		-0.4886	16.5	-5.63	-1.5	-1.41	3.54	3.54	3.54	17.75	-0.2920	-191.14
Debt/EBITDA		-0.7325	-0.5694	-0.0748	-0.201	-0.1787	0.1858	0.1858	0.1858	2.58	-0.0166	-219.96
Netdebt/Ebitda	0.3187	-0.5297	11.77	2.02	2.17	1.54	-2.11	-2.11	-2.11	0.46	0.3020	-200.88
Debt/Ratio		0.5131	0.0199	0.0249	0.0489	0.0531	0.0485	0.0485	0.0485	0.24	0.0448	14.26
Debt/Equity		-1.57	0.0423	0.042	0.0789	0.0809	0.0559	0.1525	0.1525	1.91	0.0820	29.42
Debt/Net Income		-0.6711	-0.2331	-0.0702	-0.169	-0.1608	0.2402	0.2402	0.2402	10.75	0.0161	-227.89
PEG								-11.78	-11.78		-11.7800	0.00
Бета			0	-10.78	2.93	-3.02	-0.4599	1.39	1.39	-0.19	-1.9880	-166.39
Индекс Альтмана			9.58	12.17	-1.27	1.24	1.19	2.55	2.55	12.59	3.18	-26.84

	2019Q4	2020Q1	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E							-3750.17	-1861.21	-52.88	-45.12	-10.85	-13.2	-29.7	-40.62	-14.02			5.95				64.96	-18.3180	-185.27
P/BV											2.62	3.19	3.45	2.59	1.6	1.36	1.96	0.8887	1.06	0.8692		8.15	1.23	-8.56
P/S											119.5	145.42	46.13	30.36	13.77	10.3	11.22	1.19	1.37	1.12		7.50	5.04	-35.84
P/FCF							-33.36	-16.55	-33.03	-33.66	-20.03	-24.37	-25.57	-26.72	-20.94						23.86	8.97	-14.7480	-199.58
E/P							-0.000267	-0.000537	-0.0189	-0.0222	-0.0922	-0.0758	-0.0337	-0.0246	-0.0713						0.0815	0.03	-0.0248	-201.46
EV/EBIT													-26.43	-25.28		-4.51	-8.11	0.3595		-4.15	1.55		-2.9721	-180.77
EV/EBITDA									-9.77	-10.88	-2.72	-2.05	-4.92	-3.23		-2.04	-3.26	0.5622		0.593		51.61	-1.4750	-171.25
EV/S						335.51							229.43	68.95		28.2	39.92	0.2698		11.24	0.552	7.82	16.04	-54.47
EV/FCF						-33.4							-22.2	-15.36		-3.43	-5.99	0.3799		-2.35	3.54	17.75	-1.5700	-200.63
Debt/EBITDA								-9.75	-0.8139	-1.02			-0.6731	-1.09		-0.5627	-0.5918	0.1069		-1.12	0.1858	2.58	-0.3964	-180.12
Netdebt/Ebitda										12.36	3.59	3.59	8.27	10.91		3.59	2.48	-1.36		12.69	-2.11	0.46	3.06	-189.92
Debt/Ratio	0.5131	0.4508				0.0186							0.045	0.05		0.0589	0.0701	0.047		0.0485	0.0485	0.24	0.0546	-3.81
Debt/Equity	-1.57	-1.61				0.0444							0.0624	0.0699		0.0909	0.1037	0.0554		0.0559	0.1525	1.91	0.0917	10.90
Debt/Net Income	-1.86	-2.94				-0.2142							-0.6005	-0.8651		-0.576	-0.5381	0.1187		-1.19	0.2402	10.75	-0.3890	-183.95
PEG																					-11.78		-11.7800	0.00
Бета																				-0.4555	1.39	-0.19	0.4672	-274.69
Индекс Альтмана			10.77	13.67	11.57		7.4	3.6	3.44	2.32				2.21						1.19	2.55	12.59	2.34	-5.81

Dividends

IFRS

Reporting Annual

	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Дивиденд					0
Див доход, ао, %	0	0	0	0	0	1.71
Дивиденды / прибыль, %	0	0	0		0	155.02

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	0.0281	0.0281	0.2476						106.55
CAPEX/Выручка, %			96.83	124.19	138.27	102.68	3.45	3.45	-48.67
Персонал, чел				455	455	764	904		18.72

	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
CAPEX/Выручка, %	41.12	51.84	0.6679	17.76	17.76	-15.46

	CAGR 5